[TSTORE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 72.35%
YoY- 29.28%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 865,170 520,562 259,278 1,230,205 916,137 558,907 271,242 116.22%
PBT 22,013 7,022 3,192 25,665 17,523 4,049 2,542 320.04%
Tax -6,932 -3,869 -1,863 -8,078 -7,319 -2,765 -2,035 125.88%
NP 15,081 3,153 1,329 17,587 10,204 1,284 507 854.10%
-
NP to SH 15,081 3,153 1,329 17,587 10,204 1,284 507 854.10%
-
Tax Rate 31.49% 55.10% 58.36% 31.47% 41.77% 68.29% 80.06% -
Total Cost 850,089 517,409 257,949 1,212,618 905,933 557,623 270,735 113.98%
-
Net Worth 161,270 151,418 167,707 162,542 166,227 157,071 159,071 0.91%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 161,270 151,418 167,707 162,542 166,227 157,071 159,071 0.91%
NOSH 62,266 62,312 63,285 62,276 62,257 62,330 63,374 -1.16%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.74% 0.61% 0.51% 1.43% 1.11% 0.23% 0.19% -
ROE 9.35% 2.08% 0.79% 10.82% 6.14% 0.82% 0.32% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,389.46 835.41 409.69 1,975.38 1,471.53 896.69 428.00 118.77%
EPS 24.22 5.06 2.10 28.24 16.39 2.06 0.80 865.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.43 2.65 2.61 2.67 2.52 2.51 2.10%
Adjusted Per Share Value based on latest NOSH - 62,251
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,262.03 759.35 378.21 1,794.50 1,336.37 815.28 395.66 116.22%
EPS 22.00 4.60 1.94 25.65 14.88 1.87 0.74 853.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3525 2.2088 2.4463 2.371 2.4248 2.2912 2.3204 0.91%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.30 2.30 2.41 2.52 2.55 2.55 2.65 -
P/RPS 0.17 0.28 0.59 0.13 0.17 0.28 0.62 -57.69%
P/EPS 9.50 45.45 114.76 8.92 15.56 123.79 331.25 -90.56%
EY 10.53 2.20 0.87 11.21 6.43 0.81 0.30 965.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 0.91 0.97 0.96 1.01 1.06 -10.97%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 03/12/02 30/08/02 30/05/02 27/02/02 23/11/01 30/08/01 -
Price 2.24 2.21 2.39 2.50 2.55 2.55 2.66 -
P/RPS 0.16 0.26 0.58 0.13 0.17 0.28 0.62 -59.36%
P/EPS 9.25 43.68 113.81 8.85 15.56 123.79 332.50 -90.75%
EY 10.81 2.29 0.88 11.30 6.43 0.81 0.30 983.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.90 0.96 0.96 1.01 1.06 -12.97%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment